As of 2024-12-12, the Intrinsic Value of Albany International Corp (AIN) is
96.89 USD. This AIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.91 USD, the upside of Albany International Corp is
18.30%.
The range of the Intrinsic Value is 73.08 - 143.99 USD
96.89 USD
Intrinsic Value
AIN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.08 - 143.99 |
96.89 |
18.3% |
| DCF (Growth 10y) |
100.91 - 189.40 |
130.87 |
59.8% |
| DCF (EBITDA 5y) |
144.60 - 172.76 |
157.94 |
92.8% |
| DCF (EBITDA 10y) |
163.52 - 210.91 |
185.42 |
126.4% |
| Fair Value |
32.84 - 32.84 |
32.84 |
-59.90% |
| P/E |
108.66 - 126.18 |
120.51 |
47.1% |
| EV/EBITDA |
95.70 - 168.19 |
133.58 |
63.1% |
| EPV |
31.17 - 42.18 |
36.68 |
-55.2% |
| DDM - Stable |
21.89 - 53.57 |
37.73 |
-53.9% |
| DDM - Multi |
62.51 - 116.45 |
81.11 |
-1.0% |
AIN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,563.78 |
| Beta |
1.32 |
| Outstanding shares (mil) |
31.30 |
| Enterprise Value (mil) |
2,798.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.82% |
| Cost of Debt |
5.00% |
| WACC |
9.71% |